false000159205800015920582022-08-082022-08-08

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): August 8, 2022

PARTY CITY HOLDCO INC.

(Exact name of registrant as specified in its charter)

 

 

 

 

 

Delaware

 

001-37344

 

46-0539758

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification Number)

 

80 Grasslands Road

Elmsford, New York

10523

(Address of principal executive offices)

(Zip code)

Registrant’s telephone number, including area code: (914) 345-2020

Former name or former address, if changed since last report: N/A

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading

Symbol(s)

Name of each exchange

on which registered

Common Stock, Par Value: $0.01/share

PRTY

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 


Item 2.02. Results of Operations and Financial Condition.

On August 8, 2022, Party City Holdco Inc. issued a press release announcing its financial results for its fiscal quarter ended June 30, 2022. A copy of the press release is furnished hereto as Exhibit 99.1.

The information contained in this Current Report on Form 8-K, including the exhibit attached hereto, is being furnished and shall not be deemed to be “filed” for any purpose, and shall not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, regardless of any general incorporation language in any such filing.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit
No.

 

Description

 

 

 

 

 

99.1

 

Press release issued by Party City Holdco Inc., dated August 8, 2022

 

 

 

 

 

104

 

Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

PARTY CITY HOLDCO INC.

 

 

 

Date: August 8, 2022

By:

/s/ Todd Vogensen

 

 

Todd Vogensen

 

Chief Financial Officer

 



EX-99.1

 

 

Exhibit 99.1

img94701310_0.jpg 

 

PARTY CITY REPORTS SECOND QUARTER 2022 RESULTS

AND UPDATES 2022 BUSINESS OUTLOOK

 

Total Net Sales of $527.4 million; Comparable Sales decreased 5.6% versus prior year and increased 12.2% versus 2019

 

GAAP Net Income of $162.2 million; Adjusted EBITDA of $45.8 million

 

ELMSFORD, N.Y.- August 8, 2022 - Party City Holdco Inc. (the “Company” or “PRTY”; NYSE:PRTY) today announced financial results for the quarter ended June 30, 2022.

 

Brad Weston, Chief Executive Officer of Party City, stated, “Our second quarter topline results were largely as expected as we lapped a strong Q2 last year while cost headwinds, which are predominantly transitory in nature, pressured profitability. We are seeing benefits from the transformation work we have accomplished over the last 2 years, which is evidenced by our strong sales results compared to pre-pandemic levels.”

 

Mr. Weston added, “For the back half of the year, we continue to expect the supply chain volatility and inflationary pressures to persist and as a result, are revising our full year outlook. Given the continued broader macro pressures, we continue to operate the business with discipline from an expense and capital standpoint. Importantly, all of the progress we’ve made on our strategic initiatives is strengthening our market position, which will serve us well over the near and long-term.”



Second Quarter Summary:

 

Total net sales were $527.4 million, a decrease of 1.5% compared to the second quarter 2021 primarily driven by lower retail sales partially offset by higher North American Wholesale sales.
Total retail sales decreased 4.6% versus second quarter 2021 primarily driven by lower sales of core product in everyday categories and the lapping of strong prior year retail results as well as the current inflationary environment.
The total number of corporate Party City stores was 756 as of June 30, 2022 compared to 749 in the prior year period.
Brand comparable sales decreased 5.6% in the 13 weeks ended July 2, 2022 versus the 13 weeks ended July 3, 2021, and increased 12.2% versus the 13 weeks ended June 29, 2019.
Net third-party wholesale sales increased 13.2% compared to the second quarter of 2021 principally due to higher sales to franchise customers as well as strong performance within our Canadian business.
Total gross profit margin decreased 680 basis points to 33.7% of net sales. Excluding certain items not indicative of core operating performance, gross profit margin decreased approximately 670 basis points to 34.3% of net

 


 

sales.a The decrease in both cases was primarily driven by higher input costs from supply chain, raw materials, sourced merchandise, helium and labor.
Selling, general and administrative expenses totaled $167.3 million or $12.0 million higher than the second quarter of 2021. The increase was primarily driven by impairment charges related to office lease assets and property and equipment and higher labor costs. Excluding certain items not indicative of core operating performance, expenses totaled $151.2 million, or 28.7% of net sales, a 60-basis point increase versus prior-year period. The increase in both cases was due to higher store labor costs. a
Interest expense was $24.2 million during the second quarter of 2022, compared to $23.1 million during the second quarter of 2022. The increase is driven by higher amounts of net debt outstanding and higher interest rates versus prior-year period.
Reported GAAP net income was $162.2 million, or $1.42 per diluted share.
Adjusted net income was $11.5 million, or an income of $0.10 per diluted share, compared to adjusted net income of $34.1 million, or earnings of $0.29 per share, in the second quarter of 2021. a
Adjusted EBITDA was $45.8 million, a decrease of $40 million versus $85.8 million during the second quarter of 2021. a

 

a Refer to Reconciliation of Adjusted EBITDA for GAAP to Non-GAAP reconciliation. See “Non-GAAP Financial Information” for further description.


 

Balance Sheet and Cash Flow Highlights:

 

As of the end of the second quarter 2022, the Company had total liquidity of $195.9 million consisting of the following:

 

Party City Credit Group

 

 

Anagram Holdings, LLC

 

 

PCHI Consolidated

 

 (in Thousands)

June 30, 2022

 

Cash

$

12,952

 

 

$

26,285

 

 

$

39,237

 

ABL Availability:

 

 

 

 

 

 

 

 

Borrowing Base

 

412,160

 

 

 

14,427

 

 

 

426,587

 

Less: Letters of Credit Outstanding

 

35,440

 

 

 

 

 

 

35,440

 

Less: Borrowings under the ABL Facility

 

234,453

 

 

 

 

 

 

234,453

 

Total ABL Availability

 

142,267

 

 

 

14,427

 

 

 

156,694

 

Total Liquidity

$

155,219

 

 

$

40,712

 

 

$

195,931

 

 

The weighted average interest rate for Borrowings under the ABL Facility was 2.88% at June 30, 2022.

 

The following table reflects both principal amounts as well as net carrying amounts of debt across the Company’s debt instruments:

2


 

 

 

 

 

 

 

Party City Credit Group

 

 

Anagram Holdings, LLC

 

 

PCHI Consolidated

 

 

 

 

June 30, 2022

 

 

 (in Thousands)

 

Principal Amount

 

 

Net Carrying Amount

 

 

Net Carrying Amount

 

 

Net Carrying Amount

 

 

Loans and notes payable*

 

$

234,453

 

 

$

231,911

 

 

$

 

 

$

231,911

 

 

8.75% Senior Secured First Lien Notes – due 2026

 

 

750,000

 

 

 

734,688

 

 

 

 

 

 

734,688

 

 

6.125% Senior Notes – due 2023

 

 

22,924

 

 

 

22,862

 

 

 

 

 

 

22,862

 

 

6.625% Senior Notes – due 2026

 

 

92,254

 

 

 

91,663

 

 

 

 

 

 

91,663

 

 

First Lien Party City Notes – due 2025

 

 

161,669

 

 

 

193,426

 

 

 

 

 

 

193,426

 

 

First Lien Anagram Notes – due 2025

 

 

118,699

 

 

 

 

 

 

148,732

 

 

 

148,732

 

 

Second Lien Anagram Notes – due 2026

 

 

93,613

 

 

 

 

 

 

144,576

 

 

 

144,576

 

 

Finance lease obligations

 

 

12,295

 

 

 

12,295

 

 

 

 

 

 

12,295

 

 

Total debt

 

 

1,485,907

 

 

 

1,286,845

 

 

 

293,308

 

 

 

1,580,153

 

 

Less: Cash

 

 

(39,237

)

 

 

(12,952

)

 

 

(26,285

)

 

 

(39,237

)

 

Total debt net of cash

 

$

1,446,670

 

 

$

1,273,893

 

 

$

267,023

 

 

$

1,540,916

 

 

*Balance consists of ABL Facility.

 

Net cash used in operating activities in the first six months of 2022 was $99.1 million, compared to net cash provided by operating activities of $13.8 million in the prior year period. The increase in cash used in operating activities is primarily attributable to increased inventory purchases due to timing of seasonal product receipts and higher cost due to freight and raw materials inflation, partially offset by timing of payments related to accounts payable and accrued expenses and lower lease payments as the prior year reflected payment of COVID deferrals. Free cash flowa in the first six months of 2022 was $(0.7) million compared to $77.8 million in the prior year period, with the decrease driven by lower Adjusted EBITDA and increased capital expenditures.

 

a Free cash flow ($0.7 million) is defined as Adjusted EBITDA ($50.4 million) less capital expenditures per the Condensed Consolidated Statements of Cash Flow ($51.1 million) (See “Non-GAAP Financial Information” and reconciliations below).

 

2022 Outlook:

 

The Company is providing the following updated outlook.

 

Net sales of $2.150 billion to $2.225 billion or a change of approximately -1% to 2% versus 2021
Brand comp sales decrease of approximately -4% to -1%
GAAP net loss of approximately $36 million to $10 million
Adjusted EBITDA of approximately $170 million to $200 million
85 to 100 new Next Generation stores, with a combination of new openings and remodels
Capital Expenditures of approximately $95 to $105 million or $65 to $75 million net of tenant improvement allowances

 

3


 

The table below sets forth a reconciliation from our 2022 forecasted GAAP Net Income to our Adjusted EBITDA.

 

 

 

 

 

(in thousands)

 

Low

 

High

 

GAAP Net Income

 

$

(36,000

)

$

(10,000

)

Income tax

 

 

12,000

 

 

16,000

 

Interest expense

 

 

99,000

 

 

99,000

 

Depreciation and Amortization Expense

 

 

68,000

 

 

68,000

 

GAAP EBITDA

 

$

143,000

 

$

173,000

 

EBITDA Add-Backs

 

 

27,000

 

 

27,000

 

Adjusted EBITDA

 

$

170,000

 

$

200,000

 

 

Conference Call Information

 

A conference call to discuss the second quarter 2022 financial results is scheduled for today, August 8, 2022, at 8:30 a.m. Eastern Time, and the Company has posted certain supplemental presentation materials to its investor relations website. Investors and analysts interested in participating in the call are invited to dial 844-200-6205, access code 255473 (international callers please dial 929-526-1599) approximately 10 minutes prior to the start of the call. The conference call will also be webcast at http://investor.partycity.com/. To listen to the live call, please go to the website at least 15 minutes early to register and download any necessary audio software. The webcast will be accessible for one year after the call.

 

Website Information

 

We routinely post important information for investors on the Investor Relations section of our website, http://investor.partycity.com/. We intend to use this website as a means of disclosing material, non-public information and for complying with our disclosure obligations under Regulation FD. Accordingly, investors should monitor the Investor Relations section of our website, in addition to following our press releases, SEC filings, public conference calls, presentations and webcasts. The information contained on, or that may be accessed through, our website is not incorporated by reference into, and is not a part of, this document.

 

Non-GAAP Information

This press release includes non-GAAP measures including, Adjusted Net Third-Party Wholesale Sales, Adjusted Total Gross Profit Margin, Adjusted Selling, General and Administrative Expenses, Adjusted EBITDA and Adjusted Net Income/Loss. We present these non-GAAP financial measures because we believe they assist investors in comparing our performance across reporting periods on a consistent basis by eliminating items that we do not believe are indicative of our core operating performance. In addition, we use Adjusted EBITDA: (i) as a factor in determining incentive compensation, (ii) to evaluate the effectiveness of our business strategies and (iii) because our credit facilities use Adjusted EBITDA to measure compliance with certain covenants. The Company has reconciled these non-GAAP financial measures with the most directly comparable GAAP financial measures in tables accompanying this release.

In addition, we also provide debt principal net of cash, which is calculated by adding Loans and Notes Payable, Current Portion of Long Term Obligations and Long Term Obligations, Excluding Current Portion, subtracting Cash and Cash Equivalents and dividing by Adjusted EBITDA for the trailing twelve month period. We also present free cash flow, which we define as Adjusted EBITDA less capital expenditures. We believe providing these non-GAAP measures

4


 

provides valuable supplemental information regarding our results of operations and leverage, consistent with how we evaluate our performance.

In evaluating these non-GAAP financial measures, investors should be aware that in the future the Company may incur expenses or be involved in transactions that are the same as or similar to some of the adjustments in this presentation. The Company's presentation of non-GAAP financial measures should not be construed to imply that its future results will be unaffected by any such adjustments. The Company has provided this information as means to evaluate the results of its core operations. Other companies in the Company's industry may calculate these items differently than it does. Each of these measures is not a measure of performance under GAAP and should not be considered as a substitute for the most directly comparable financial measures prepared in accordance with GAAP. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results as reported under GAAP.

Forward-Looking Statements

This press release and the commentary in the conference call to be held today each contains forward-looking statements. Forward-looking statements give current expectations or forecasts of future events or our future financial or operating performance and include Party City’s expectations regarding net sales, Brand Comparable or Same-Store Sales, net income, Adjusted EBITDA and the related adjustments, and capital expenditures. The forward-looking statements contained in this press release are based on management’s good-faith belief and reasonable judgment based on current information, and these statements are qualified by important risks and uncertainties, many of which are beyond our control, that could cause our actual results to differ materially from those forecasted or indicated by such forward-looking statements. These risks and uncertainties include: our ability to compete effectively in a competitive industry; fluctuations in commodity prices; successful implementation of our store growth strategy; decreases in our Halloween sales; product recalls or product liability; continuing changes in general economic conditions, and the impact on consumer confidence and consumer spending, including inflationary pressures; the continuing impact of COVID-19 on our global supply chain, retail store operations and customer demand; labor and material shortages and investments; disruptions to our supply chain, transportation system or increases in transportation costs; the impact of inflation on consumer spending; new interpretations of or changes to current accounting rules; our ability to anticipate consumer preferences and buying trends; dependence on timely introduction and customer acceptance of our merchandise; changes in consumer spending based on weather, political, competitive and other conditions beyond our control; delays in store openings; competition from companies with concepts or products similar to ours; timely and effective sourcing of merchandise from our foreign and domestic vendors and delivery of merchandise through our supply chain to our stores and customers; loss or actions of third party vendors and loss of the right to use licensed material; disruptions at our manufacturing facilities; effective inventory management; our ability to manage customer returns; successful catalog management, including timing, sizing and merchandising; uncertainties in e-marketing, infrastructure and regulation; multi-channel and multi-brand complexities; our ability to introduce new brands and brand extensions; challenges associated with our increasing global presence; dependence on external funding sources for operating capital; disruptions in the financial markets; our ability to control employment, occupancy and other operating costs; our ability to improve our systems and processes; changes to our information technology infrastructure; general political, economic and market conditions and events, including recession, war, conflict or acts of terrorism; the impact of tariffs and our ability to mitigate impacts; and the additional risks and uncertainties set forth in “Risk Factors” in Party City’s Annual Report on Form 10-K for the year ended December 31, 2021 and in subsequent reports filed with or furnished to the Securities and Exchange Commission. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future events, outlook, guidance, results, actions, levels of activity, performance or achievements. Readers are cautioned not to place undue reliance on these forward-looking statements. Except as may be required by any applicable laws, Party City assumes no obligation to publicly update or revise such

5


 

forward-looking statements, which are made as of the date hereof or the earlier date specified herein, whether as a result of new information, future developments or otherwise.

 

About Party City

Party City Holdco Inc. is a leading party goods company by revenue in North America and, we believe, the largest vertically integrated supplier of decorated party goods globally by revenue. With hundreds of retail stores filled with thousands of products across the United States, we make it easy for our customers to find the perfect party solution through our assortment of party products, balloons, and costumes for their celebration aided by the support of our party experts both in-store and online. Our retail operations include approximately 825 specialty retail party supply stores (including franchise stores) throughout North America operating under the names Party City and Halloween City, and e-commerce websites which offer rapid, contactless, and same day shipping options (including in-store and at curbside), principally through the domain name PartyCity.com. In addition to our retail operations, we are also one of the largest global designers, manufacturers and distributors of decorated consumer party products, with items found in retail outlets worldwide, including independent party supply stores, mass merchants, grocery retailers, e-commerce merchandisers and dollar stores. We combine state-of-the-art manufacturing and sourcing operations, sophisticated wholesale operations and multi-channel retail and e-commerce retail operations to design, manufacture, source and distribute party goods, including paper and plastic tableware, metallic and latex balloons, Halloween and other costumes, accessories, novelties, gifts and stationery throughout the world.

 

Contact:

ICR

Farah Soi and Rachel Schacter

203-682-8200

InvestorRelations@partycity.com

 

Source: Party City Holdco Inc.

6


 

PARTY CITY HOLDCO INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share data, unaudited)

 

 

 

June 30,
2022

 

 

December 31,
2021

 

 

June 30,
2021

 

 

 

(Unaudited)

 

 

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

39,237

 

 

$

47,914

 

 

$

84,452

 

Accounts receivable, net

 

 

93,445

 

 

 

93,301

 

 

 

86,745

 

Inventories, net

 

 

676,731

 

 

 

443,295

 

 

 

426,128

 

Prepaid expenses and other current assets

 

 

239,865

 

 

 

57,656

 

 

 

68,363

 

Income tax receivable

 

 

1,499

 

 

 

56,317

 

 

 

55,421

 

Total current assets

 

 

1,050,777

 

 

 

698,483

 

 

 

721,109

 

Property, plant and equipment, net

 

 

240,480

 

 

 

221,870

 

 

 

218,532

 

Operating lease asset

 

 

716,572

 

 

 

693,875

 

 

 

684,802

 

Goodwill

 

 

664,269

 

 

 

664,296

 

 

 

660,597

 

Trade names

 

 

383,749

 

 

 

383,737

 

 

 

383,761

 

Other intangible assets, net

 

 

20,916

 

 

 

23,687

 

 

 

27,825

 

Other assets, net

 

 

26,931

 

 

 

25,952

 

 

 

26,193

 

Total assets

 

$

3,103,694

 

 

$

2,711,900

 

 

$

2,722,819

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Loans and notes payable

 

$

231,911

 

 

$

84,181

 

 

$

99,933

 

Accounts payable

 

 

275,316

 

 

 

161,736

 

 

 

129,802

 

Accrued expenses

 

 

181,671

 

 

 

195,531

 

 

 

190,347

 

Current portion of operating lease liability

 

 

116,816

 

 

 

116,437

 

 

 

136,749

 

Income taxes payable

 

 

9,656

 

 

 

10,801

 

 

 

2,537

 

Current portion of long-term obligations

 

 

920

 

 

 

1,373

 

 

 

1,265

 

Total current liabilities

 

 

816,290

 

 

 

570,059

 

 

 

560,633

 

Long-term obligations, excluding current portion

 

 

1,347,322

 

 

 

1,351,189

 

 

 

1,358,916

 

Long-term portion of operating lease liability

 

 

677,016

 

 

 

655,875

 

 

 

625,157

 

Deferred income tax liabilities, net

 

 

21,138

 

 

 

29,195

 

 

 

37,052

 

Other long-term liabilities

 

 

21,952

 

 

 

22,868

 

 

 

33,288

 

Total liabilities

 

 

2,883,718

 

 

 

2,629,186

 

 

 

2,615,046

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

Common stock (112,990,705, 112,170,944 and 111,476,496 shares outstanding and 125,498,610, 124,157,500 and 122,790,983 shares issued at June 30, 2022, December 31, 2021, and June 30, 2021, respectively)

 

 

1,384

 

 

 

1,384

 

 

 

1,383

 

Additional paid-in capital

 

 

986,307

 

 

 

982,307

 

 

 

978,167

 

Accumulated deficit

 

 

(436,701

)

 

 

(571,985

)

 

 

(549,693

)

Accumulated other comprehensive income

 

 

3,124

 

 

 

3,541

 

 

 

6,096

 

Total Party City Holdco Inc. stockholders’ equity before common stock held in
   treasury

 

 

554,114

 

 

 

415,247

 

 

 

435,953

 

Less: Common stock held in treasury, at cost (12,507,905, 11,986,556 and 11,314,487 shares at June 30, 2022, December 31, 2021, and June 30, 2021, respectively)

 

 

(334,138

)

 

 

(332,533

)

 

 

(327,394

)

Total Party City Holdco Inc. stockholders’ equity

 

 

219,976

 

 

 

82,714

 

 

 

108,559

 

Noncontrolling interests

 

 

 

 

 

 

 

 

(786

)

Total stockholders’ equity

 

 

219,976

 

 

 

82,714

 

 

 

107,773

 

Total liabilities and stockholders’ equity

 

$

3,103,694

 

 

$

2,711,900

 

 

$

2,722,819

 

 

7


 

PARTY CITY HOLDCO INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(In thousands, except share and per share data, unaudited)

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net sales

 

$

527,449

 

 

$

535,746

 

 

$

960,425

 

 

$

962,553

 

Cost of sales

 

 

349,477

 

 

 

318,574

 

 

 

644,445

 

 

 

593,095

 

Gross profit

 

 

177,972

 

 

 

217,172

 

 

 

315,980

 

 

 

369,458

 

Selling, general and administrative expenses**

 

 

167,306

 

 

 

155,336

 

 

 

325,366

 

 

 

304,357

 

Loss on disposal of assets in international operations

 

 

 

 

 

 

 

 

 

 

 

3,211

 

Income (loss) from operations

 

 

10,666

 

 

 

61,836

 

 

 

(9,386

)

 

 

61,890

 

Interest expense, net

 

 

24,184

 

 

 

23,116

 

 

 

47,579

 

 

 

40,330

 

Other (income), net

 

 

(1,800

)

 

 

(1,300

)

 

 

(2,003

)

 

 

(873

)

(Loss) income before income taxes

 

 

(11,718

)

 

 

40,020

 

 

 

(54,962

)

 

 

22,433

 

Income tax (benefit) expense

 

 

(173,891

)

 

 

10,209

 

 

 

(190,246

)

 

 

6,740

 

Net income

 

 

162,173

 

 

 

29,811

 

 

 

135,284

 

 

 

15,693

 

Less: Net income attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

(54

)

Net income attributable to common shareholders of Party City Holdco Inc.

 

$

162,173

 

 

$

29,811

 

 

$

135,284

 

 

$

15,747

 

Net income per share attributable to common shareholders of Party City Holdco Inc. – Basic

 

$

1.44

 

 

$

0.27

 

 

$

1.20

 

 

$

0.14

 

Net income per share attributable to common shareholders of Party City Holdco Inc. – Diluted

 

$

1.42

 

 

$

0.26

 

 

$

1.18

 

 

$

0.14

 

Weighted-average number of common shares – Basic

 

 

112,632,860

 

 

 

111,340,295

 

 

 

112,519,950

 

 

 

111,128,822

 

Weighted-average number of common shares – Diluted

 

 

114,604,275

 

 

 

116,251,151

 

 

 

115,115,172

 

 

 

115,499,304

 

Dividends declared per share

 

$

 

 

$

 

 

$

 

 

$

 

Comprehensive income

 

$

160,827

 

 

$

30,761

 

 

$

134,890

 

 

$

51,742

 

Less: Comprehensive income attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

(30

)

Comprehensive income attributable to common shareholders of Party City Holdco Inc.

 

$

160,827

 

 

$

30,761

 

 

$

134,890

 

 

$

51,772

 

** Consists of wholesale selling expenses, retail operating expenses, art and development costs and general and administrative expenses, which were reported separately in the prior year. 2022 amounts include impairment charges.

 

 

 

8


 

PARTY CITY HOLDCO INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands, unaudited)

 

 

Six Months Ended June 30,

 

 

 

2022

 

 

2021

 

Cash flows (used in) provided by operating activities:

 

 

 

 

 

 

Net income

 

$

135,284

 

 

$

15,693

 

Adjustments to reconcile net income to net cash (used in) provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization expense

 

 

31,606

 

 

 

34,860

 

Amortization of deferred financing costs and original issuance discounts

 

 

2,566

 

 

 

1,937

 

Provision for doubtful accounts

 

 

21

 

 

 

1,171

 

Deferred income tax (benefit) expense

 

 

(8,061

)

 

 

2,622

 

Change in operating lease liability/asset

 

 

(7,308

)

 

 

(52,315

)

Undistributed income in equity method investments

 

 

(1,376

)

 

 

(211

)

Loss on disposal of assets

 

 

203

 

 

 

109

 

Loss on disposal of assets in international operations

 

 

 

 

 

3,211

 

Long-lived assets impairment

 

 

9,983

 

 

 

 

Stock-based compensation**

 

 

3,977

 

 

 

2,887

 

Loss on debt refinancing

 

 

 

 

 

226

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Increase in accounts receivable

 

 

(154

)

 

 

(2,395

)

Increase in inventories

 

 

(234,939

)

 

 

(15,191

)

Increase in prepaid expenses and other current assets

 

 

(127,273

)

 

 

(31,055

)

Increase in accounts payable, accrued expenses and income taxes payable

 

 

96,338

 

 

 

52,228

 

Net cash (used in) provided by operating activities

 

 

(99,133

)

 

 

13,777

 

Cash flows (used in) investing activities:

 

 

 

 

 

 

Cash paid in connection with acquisitions, net of cash acquired

 

 

(7

)

 

 

 

Capital expenditures

 

 

(51,094

)

 

 

(40,452

)

Proceeds from disposal of property and equipment

 

 

1,622

 

 

 

 

Proceeds from sale of international operations, net of cash disposed

 

 

 

 

 

20,556

 

Net cash (used in) investing activities

 

 

(49,479

)

 

 

(19,896

)

Cash flows provided by (used in) financing activities:

 

 

 

 

 

 

Repayment of loans, notes payable and long-term obligations

 

 

(25,892

)

 

 

(836,435

)

Proceeds from loans, notes payable and long-term obligations

 

 

167,444

 

 

 

794,750

 

Treasury stock purchases

 

 

(1,605

)

 

 

(212

)

Exercise of stock options

 

 

 

 

 

3,322

 

Debt issuance costs

 

 

 

 

 

(21,437

)

Net cash provided by (used in) financing activities

 

 

139,947

 

 

 

(60,012

)

Effect of exchange rate changes on cash and cash equivalents

 

 

(12

)

 

 

274

 

Net (decrease) in cash and cash equivalents and restricted cash

 

 

(8,677

)

 

 

(65,857

)

Change in cash classified within current assets held for sale

 

 

 

 

 

31,628

 

Cash and cash equivalents and restricted cash at beginning of period*

 

 

48,914

 

 

 

119,681

 

Cash and cash equivalents and restricted cash at end of period*

 

$

40,237

 

 

$

85,452

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

Cash paid during the period for interest expense

 

$

42,501

 

 

$

16,594

 

Cash (received) paid during the period for income taxes, net of refunds

 

$

(50,994

)

 

$

3,411

 

 

 

 

 

 

 

 

*Includes $1,000 of restricted cash at June 30, 2022 and December 31, 2021 and June 30, 2021. The Company records restricted cash in Other assets, net as presented in the consolidated balance sheets at June 30, 2022, December 31, 2021 and June 30, 2021.

 

** Stock-based compensation consists of stock-option expense – time-based, restricted stock units – time-based, restricted stock units – performance-based and directors – non-cash compensation, which were shown separately in prior years.

 

 

 

 

 

 

 

 

 

 

9


 

 

PARTY CITY HOLDCO INC.

RECONCILIATION OF ADJUSTED EBITDA

(Unaudited)

 

 

 

Three Months Ended June 30,

 

 

Six months ended June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

162,173

 

 

$

29,811

 

 

$

135,284

 

 

$

15,693

 

Interest expense, net

 

 

24,184

 

 

 

23,116

 

 

 

47,579

 

 

 

40,330

 

Income tax (benefit) expense

 

 

(173,891

)

 

 

10,209

 

 

 

(190,246

)

 

 

6,740

 

Depreciation and amortization

 

 

15,746

 

 

 

16,916

 

 

 

31,606

 

 

 

34,860

 

EBITDA

 

 

28,212

 

 

 

80,052

 

 

 

24,223

 

 

 

97,623

 

Inventory restructuring and early lease terminations (f)

 

 

 

 

 

3,499

 

 

 

 

 

 

6,637

 

Other restructuring, retention and severance (a)

 

 

710

 

 

 

31

 

 

 

710

 

 

 

2,082

 

Long-lived assets impairment (b)

 

 

7,829

 

 

 

 

 

 

9,983

 

 

 

 

Deferred rent (c)

 

 

3,856

 

 

 

(398

)

 

 

6,381

 

 

 

1,128

 

Closed store expense (d)

 

 

1,721

 

 

 

1,543

 

 

 

2,708

 

 

 

3,136

 

Foreign currency (gains), net

 

 

(247

)

 

 

(772

)

 

 

(528

)

 

 

(1,311

)

Stock-based compensation - employee**

 

 

2,217

 

 

 

1,680

 

 

 

3,929

 

 

 

2,962

 

Undistributed loss in equity method investments

 

 

(1,686

)

 

 

(547

)

 

 

(1,376

)

 

 

(211

)

Non-recurring legal settlements/costs

 

 

384

 

 

 

 

 

 

384

 

 

 

Gain on sale of property, plant and equipment

 

 

47

 

 

 

 

 

 

(72

)

 

 

111

 

COVID - 19 (e)

 

 

 

 

 

655

 

 

 

 

 

 

1,270

 

Inventory disposal reserve

 

 

810

 

 

 

 

 

 

1,431

 

 

 

 

Loss on sale of business

 

 

 

 

 

 

 

 

 

 

 

3,211

 

Net loss on debt repayment (g)

 

 

 

 

 

 

 

 

 

 

 

226

 

Other

 

 

1,953

 

 

 

90

 

 

 

2,637

 

 

 

1,388

 

Adjusted EBITDA

 

$

45,806

 

 

$

85,833

 

 

$

50,410

 

 

$

118,252

 

Adjusted EBITDA Margin

 

 

8.7

%

 

 

16.0

%

 

 

5.2

%

 

 

12.3

%

** Stock-based compensation consists of stock-option expense – time-based, restricted stock units – time-based and restricted stock units – performance-based, which were shown separately in prior years.

 

 

 

 

 

 

10


 

PARTY CITY HOLDCO INC
RECONCILIATION OF ADJUSTED EBITDA, Continued

(In thousands, unaudited)

 

 

 

 

 

Three Months Ended June 30, 2022 EBITDA Adjustments

 

 

 

 

 

 

June 30, 2022
GAAP
Basis (as
reported)

 

 

Long-lived assets impairment (b)

 

 

Inventory disposal reserve

 

 

Legal

 

 

Stock-based compensation - employee**

 

 

Deferred rent (c)

 

 

Other restructuring, retention and severance (a)

 

 

Closed store expense (d)

 

 

Foreign currency (gains), net

 

 

Other

 

 

June 30,
2022
Non-GAAP
basis

 

Net sales

 

$

527,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

527,449

 

Cost of sales

 

 

349,477

 

 

 

 

 

 

(810

)

 

 

 

 

 

 

 

 

(2,180

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

346,487

 

Gross profit

 

 

177,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

180,962

 

Selling, General and administrative expenses**

 

 

167,306

 

 

 

(7,829

)

 

 

 

 

 

(384

)

 

 

(2,217

)

 

 

(1,676

)

 

 

(710

)

 

 

(1,721

)

 

 

 

 

 

(1,572

)

 

 

151,197

 

Income from operations

 

 

10,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,765

 

Interest expense, net

 

 

24,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(376

)

 

 

23,808

 

Other (income) expense, net

 

 

(1,800

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

247

 

 

 

1,634

 

 

 

81

 

(Loss) income before income taxes

 

 

(11,718

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,876

 

Interest expense, net

 

 

24,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,184

 

Depreciation and amortization

 

 

15,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,746

 

EBITDA

 

 

28,212

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45,806

 

Adjustments to EBITDA

 

 

17,594

 

 

 

(7,829

)

 

 

(810

)

 

 

(384

)

 

 

(2,217

)

 

 

(3,856

)

 

 

(710

)

 

 

(1,721

)

 

 

247

 

 

 

(314

)

 

 

 

Adjusted EBITDA

 

$

45,806

 

 

$

(7,829

)

 

$

(810

)

 

$

(384

)

 

$

(2,217

)

 

$

(3,856

)

 

$

(710

)

 

$

(1,721

)

 

$

247

 

 

$

(314

)

 

$

45,806

 

** Consists of wholesale selling expenses, retail operating expenses, art and development costs and general and administrative expenses, which were reported separately in the prior year. 2022 includes impairment charges.

 

 

 

 

 

 

PARTY CITY HOLDCO INC
RECONCILIATION OF ADJUSTED EBITDA, Continued

(In thousands, unaudited)

 

 

 

 

 

 

Three Months Ended June 30, 2021 EBITDA Adjustments

 

 

 

 

 

 

June 30, 2021
GAAP
Basis (as
reported)

 

 

Long-lived assets impairment (b)

 

 

Inventory restructuring and early lease terminations (f)

 

 

Stock-based compensation - employee**

 

 

Deferred rent (c)

 

 

Other restructuring, retention and severance (a)

 

 

Closed store expense (d)

 

 

COVID - 19 (e)

 

 

Foreign currency (gains), net

 

 

Other

 

 

June 30,
2021
Non-GAAP
basis

 

Net sales

 

$

535,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

535,746

 

Cost of sales

 

 

318,574

 

 

 

 

 

 

(2,312

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

316,262

 

Gross profit

 

 

217,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

219,484

 

Selling, General and administrative expenses**

 

 

155,336

 

 

 

 

 

 

(1,187

)

 

 

(1,680

)

 

 

398

 

 

 

(31

)

 

 

(1,543

)

 

 

(655

)

 

 

 

 

 

(39

)

 

 

150,599

 

(Loss) from operations

 

 

61,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68,885

 

Interest expense, net

 

 

23,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-51

 

 

 

23,065

 

Other (income) expense, net

 

 

(1,300

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

772

 

 

 

547

 

 

 

19

 

Income (loss) before income taxes

 

 

40,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45,801

 

Interest expense, net

 

 

23,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,116

 

Depreciation and amortization

 

 

16,916

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,916

 

EBITDA

 

 

80,052

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85,833

 

Adjustments to EBITDA

 

 

5,781

 

 

 

 

 

 

(3,499

)

 

 

(1,680

)

 

 

398

 

 

 

(31

)

 

 

(1,543

)

 

 

(655

)

 

 

772

 

 

 

457

 

 

 

 

Adjusted EBITDA

 

$

85,833

 

 

$

 

 

$

(3,499

)

 

$

(1,680

)

 

$

398

 

 

$

(31

)

 

$

(1,543

)

 

$

(655

)

 

$

772

 

 

$

457

 

 

$

85,833

 

** Consists of wholesale selling expenses, retail operating expenses, art and development costs and general and administrative expenses, which were reported separately in the prior year.

 

 

 

 

 

11


 

PARTY CITY HOLDCO INC
RECONCILIATION OF ADJUSTED EBITDA, Continued

(In thousands, unaudited)

 

 

 

 

 

 

Six Months Ended June 30, 2022 EBITDA Adjustments

 

 

 

 

 

 

June 30, 2022
GAAP
Basis (as
reported)

 

 

Long-lived assets impairment (b)

 

 

Inventory disposal reserve

 

 

Gain on sale of property, plant and equipment

 

 

Legal

 

 

Stock-based compensation - employee**

 

 

Deferred rent (c)

 

 

Other restructuring, retention and severance (a)

 

 

Closed store expense (d)

 

 

Foreign currency (gains), net

 

 

Other

 

 

March 31,
2022
Non-GAAP
basis

 

Net sales

 

$

960,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

960,425

 

Cost of sales

 

 

644,445

 

 

 

 

 

 

(1,431

)

 

 

 

 

 

 

 

 

 

 

 

(4,197

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

638,817

 

Gross profit

 

 

315,980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

321,608

 

Selling, General and administrative expenses**

 

 

325,366

 

 

 

(9,983

)

 

 

 

 

 

119

 

 

 

(384

)

 

 

(3,929

)

 

 

(2,184

)

 

 

(710

)

 

 

(2,708

)

 

 

 

 

 

(2,220

)

 

 

303,367

 

(Loss) from operations

 

 

(9,386

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,241

 

Interest expense, net

 

 

47,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(416

)

 

 

47,163

 

Other (income) expense, net

 

 

(2,003

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

528

 

 

 

1,328

 

 

 

(147

)

(Loss) before Income Taxes

 

 

(54,962

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(28,775

)

Interest expense, net

 

 

47,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47,579

 

Depreciation and amortization

 

 

31,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,606

 

EBITDA

 

 

24,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50,410

 

Adjustments to EBITDA

 

 

26,187

 

 

 

(9,983

)

 

 

(1,431

)

 

 

119

 

 

 

(384

)

 

 

(3,929

)

 

 

(6,381

)

 

 

(710

)

 

 

(2,708

)

 

 

528

 

 

 

(1,308

)

 

 

 

Adjusted EBITDA

 

$

50,410

 

 

$

(9,983

)

 

$

(1,431

)

 

$

119

 

 

$

(384

)

 

$

(3,929

)

 

$

(6,381

)

 

$

(710

)

 

$

(2,708

)

 

$

528

 

 

$

(1,308

)

 

$

50,410

 

** Consists of wholesale selling expenses, retail operating expenses, art and development costs and general and administrative expenses, which were reported separately in the prior year. 2022 includes impairment charges.

 

 

 

 

 

PARTY CITY HOLDCO INC.
RECONCILIATION OF ADJUSTED EBITDA, Continued

(In thousands, unaudited)

 

 

 

 

 

 

Six Months Ended June 30, 2021 EBITDA Adjustments

 

 

 

 

 

 

June 30, 2021
GAAP
Basis (as
reported)

 

 

Inventory restructuring and early lease terminations (f)

 

 

Net loss on debt repayment (g)

 

 

 

Stock-based compensation - employee**

 

 

Deferred rent (c)

 

 

Other restructuring, retention and severance (a)

 

 

Closed store expense (d)

 

 

COVID - 19 (e)

 

 

Foreign
currency
loss

 

 

Other

 

 

March 31,
2021
Non-GAAP
basis

 

Net sales

 

$

962,553

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

962,553

 

Cost of sales

 

 

593,095

 

 

 

(3,694

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

124

 

 

 

589,525

 

Gross profit

 

 

369,458

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

373,028

 

Selling, General and administrative expenses**

 

 

304,357

 

 

 

(2,943

)

 

 

 

 

 

 

(2,962

)

 

 

(1,128

)

 

 

(2,082

)

 

 

(3,136

)

 

 

(1,270

)

 

 

 

 

 

(1,407

)

 

 

289,429

 

Loss on disposal of assets in international operations

 

 

3,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,211

)

 

 

 

Income from operations

 

 

61,890

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

83,599

 

Interest expense, net

 

 

40,330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(105

)

 

 

40,225

 

Other (income) expense, net

 

 

(873

)

 

 

 

 

 

(226

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,311

 

 

 

100

 

 

 

312

 

(Loss) before income taxes

 

 

22,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

43,062

 

Interest expense, net

 

 

40,330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,330

 

Depreciation and amortization

 

 

34,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34,860

 

EBITDA

 

 

97,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

118,252

 

Adjustments to EBITDA

 

 

20,629

 

 

 

(6,637

)

 

 

(226

)

 

 

 

(2,962

)

 

 

(1,128

)

 

 

(2,082

)

 

 

(3,136

)

 

 

(1,270

)

 

 

1,311

 

 

 

(4,499

)

 

 

 

Adjusted EBITDA

 

$

118,252

 

 

$

(6,637

)

 

$

(226

)

 

 

$

(2,962

)

 

$

(1,128

)

 

$

(2,082

)

 

$

(3,136

)

 

$

(1,270

)

 

$

1,311

 

 

$

(4,499

)

 

$

118,252

 

** Consists of wholesale selling expenses, retail operating expenses, art and development costs and general and administrative expenses, which were reported separately in the prior year.

 

 

 

12


 

PARTY CITY HOLDCO INC.
RECONCILIATION OF ADJUSTED NET INCOME

(Unaudited)

 

 

 

Three Months Ended June 30,

 

 

Six months ended June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

(Dollars in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

 

$

(11,718

)

 

$

40,020

 

 

$

(54,962

)

 

$

22,433

 

Intangible asset amortization

 

 

1,528

 

 

 

2,354

 

 

 

3,072

 

 

 

4,831

 

Amortization of deferred financing costs and original
   issuance discounts

 

 

1,295

 

 

 

1,074

 

 

 

2,566

 

 

 

1,937

 

Other restructuring, retention and severance (a)

 

 

710

 

 

 

31

 

 

 

710

 

 

 

1,967

 

Long-lived assets impairment (b)

 

 

7,829

 

 

 

 

 

 

9,983

 

 

 

Non-recurring legal settlements/costs

 

 

384

 

 

 

 

 

 

384

 

 

 

Stock option expense

 

 

83

 

 

 

104

 

 

 

168

 

 

 

217

 

Restricted stock unit and restricted cash awards expense – performance-based

 

 

744

 

 

 

1,154

 

 

 

1,313

 

 

 

1,971

 

COVID - 19 (e)

 

 

 

 

 

655

 

 

 

 

 

 

1,270

 

Loss on sale of business

 

 

 

 

 

 

 

 

 

 

 

3,211

 

Inventory disposal reserve

 

 

810

 

 

 

162

 

 

 

1,431

 

 

 

926

 

Adjusted income (loss) before income taxes

 

 

1,665

 

 

 

45,554

 

 

 

(35,335

)

 

 

38,763

 

Adjusted income tax (benefit) expense (h)

 

 

(9,841

)

 

 

11,446

 

 

 

(22,162

)

 

 

10,064

 

Adjusted net income (loss)

 

$

11,506

 

 

$

34,108

 

 

$

(13,173

)

 

$

28,699

 

Adjusted net income (loss) per common share – diluted

 

$

0.10

 

 

$

0.29

 

 

$

(0.12

)

 

$

0.25

 

Weighted-average number of common shares – diluted

 

 

114,604,275

 

 

 

116,251,151

 

 

 

112,519,950

 

 

 

115,499,304

 

 

(a)
Amounts expensed principally relate to severance due to one-time organizational changes.
(b)
In December 2021, the Company announced the closure of a manufacturing facility in New Mexico that ceased operations in February 2022. As a result, the Company recorded related shutdown charges. In addition, during the three months ended June 30, 2022, the Company recorded an impairment charge related to certain lease assets and property and equipment. See Note 3, Disposition of Assets and Lease-Related Impairments in Item 1, “Condensed Consolidated Financial Statements (Unaudited)” in the Quarterly Report on Form 10-Q).
(c)
The “deferred rent” adjustment reflects the difference between accounting for rent and landlord incentives in accordance with GAAP and the Company’s actual cash outlay.
(d)
Charges incurred related to closing and relocating stores in the ordinary course of business.
(e)
Represents COVID-19 expenses for employees on temporary furlough for whom the Company provides health benefits; non-payroll expenses including advertising, occupancy and other store expenses.
(f)
Costs incurred for early lease terminations and a merchandise transformation project to transition and optimize stores to the reduced SKU assortment levels.
(g)
The Company recognized net gain on debt repayment in 2021.
(h)
Represents income tax expense/benefit after excluding the specific tax impacts for each of the pre-tax adjustments. The tax impacts for each of the adjustments were determined by applying to the pre-tax adjustments the effective income tax rates for the specific legal entities in which the adjustments were recorded.

 

13


 

PARTY CITY HOLDCO INC.
SEGMENT INFORMATION

(In thousands, except percentages, unaudited)

 

 

 

 

Three Months Ended June 30,

 

 

2022

 

 

 

2021

 

 

Dollars in
Thousands

 

 

Percentage of
Net sales

 

Dollars in
Thousands

 

 

Percentage of
Net sales

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholesale

 

$

303,577

 

 

 

57.6

 

%

 

$

230,961

 

 

 

43.1

 

%

Eliminations

 

 

(199,606

)

 

 

(37.8

)

 

 

 

(139,027

)

 

 

(26.0

)

 

Net wholesale

 

 

103,971

 

 

 

19.7

 

 

 

 

91,934

 

 

 

17.2

 

 

Retail

 

 

423,478

 

 

 

80.3

 

 

 

 

443,812

 

 

 

82.8

 

 

Total net sales

 

$

527,449

 

 

 

100.0

 

%

 

$

535,746

 

 

 

100.0

 

%

 

 

 

Six months ended June 30,

 

 

2022

 

 

2021

 

 

Dollars in
Thousands

 

 

Percentage of
Net sales

 

Dollars in
Thousands

 

 

Percentage of
Net sales

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholesale

 

$

543,257

 

 

 

56.6

 

%

 

$

443,098

 

 

 

46.0

 

%

Eliminations

 

 

(347,261

)

 

 

(36.2

)

 

 

 

(257,639

)

 

 

(26.8

)

 

Net wholesale

 

 

195,996

 

 

 

20.4

 

 

 

 

185,459

 

 

 

19.3

 

 

Retail

 

 

764,429

 

 

 

79.6

 

 

 

 

777,094

 

 

 

80.7

 

 

Total net sales

 

$

960,425

 

 

 

100.0

 

%

 

$

962,553

 

 

 

100.0

 

%

 

 

 

Three Months Ended June 30,

 

 

2022

 

 

 

2021

 

 

Dollars in Thousands

 

 

Percentage
of Net Sales

 

 

 

Dollars in Thousands

 

 

Percentage
of Net Sales

 

 

Retail gross profit

 

$

158,152

 

 

 

37.3

 

%

 

$

193,565

 

 

 

43.6

 

%

Wholesale gross profit

 

 

19,820

 

 

 

19.1

 

 

 

 

23,607

 

 

 

25.7

 

 

Total gross profit

 

$

177,972

 

 

 

33.7

 

%

 

$

217,172

 

 

 

40.5

 

%

 

 

 

Six months ended June 30,

 

 

2022

 

 

 

2021

 

 

Dollars in Thousands

 

 

Percentage of Net Sales

 

 

 

Dollars in Thousands

 

 

Percentage of Net Sales

 

 

Retail gross profit

 

$

271,518

 

 

 

35.5

 

%

 

$

316,743

 

 

 

40.8

 

%

Wholesale gross profit

 

 

44,462

 

 

 

22.7

 

 

 

 

52,715

 

 

 

28.4

 

 

Total gross profit

 

$

315,980

 

 

 

32.9

 

%

 

$

369,458

 

 

 

38.4

 

%

 

 

14


 

PARTY CITY HOLDCO INC.
OPERATING METRICS

 

 

Six Months ended June, 30

 

 

Last 12 Months

 

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Store Count

 

 

 

 

 

 

 

 

 

Corporate Stores:

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

759

 

 

 

746

 

 

 

749

 

New stores opened

 

 

2

 

 

 

5

 

 

 

7

 

Acquired

 

 

 

 

 

 

 

 

10

 

Closed

 

 

(5

)

 

 

(2

)

 

 

(10

)

End of period

 

 

756

 

 

 

749

 

 

 

756

 

Franchise Stores

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

72

 

 

 

85

 

 

 

82

 

New stores opened

 

 

 

 

 

 

 

 

 

Sold to Party City

 

 

 

 

 

 

 

 

(10

)

Closed

 

 

(2

)

 

 

(3

)

 

 

(2

)

End of period

 

 

70

 

 

 

82

 

 

 

70

 

Grand Total

 

 

826

 

 

 

831

 

 

 

826

 

 

 

 

Three months ended June 30,

 

 

2022

 

2021

Wholesale Share of Shelf (a)

 

77.7%

 

81.0%

Manufacturing Share of Shelf (b)

 

30.1%

 

30.7%

 

 

 

 

 

 

 

Three months ended June 30,

 

 

2022

 

2021

Brand comparable sales (c)

 

-5.6%

 

118.3%

 

(a) Wholesale share of shelf represents the percentage of our retail product cost of sales supplied by our wholesale operations.

(b) Manufacturing share of shelf represents the percentage of our retail product cost of sales manufactured by the company.

(c) Party City brand comparable sales include North American e-commerce sales.

15



prty-20220808_lab.xml
Attachment: XBRL TAXONOMY EXTENSION LABEL LINKBASE DOCUMENT


prty-20220808_pre.xml
Attachment: XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE DOCUMENT


prty-20220808.xsd
Attachment: XBRL TAXONOMY EXTENSION SCHEMA DOCUMENT